The Discounted Cash Flow (DCF) valuation of Luzhou Laojiao Co Ltd (000568.SZ) is 127.90 CNY. With the latest stock price at 116.14 CNY, the upside of Luzhou Laojiao Co Ltd based on DCF is 10.1%.
Based on the latest price of 116.14 CNY and our DCF valuation, Luzhou Laojiao Co Ltd (000568.SZ) is a buy. buying 000568.SZ stocks now will result in a potential gain of 10.1%.
| Range | Selected | |
| WACC / Discount Rate | 11.2% - 14.0% | 12.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 108.22 - 160.55 | 127.90 |
| Upside | -6.8% - 38.2% | 10.1% |